	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,872	£8,029	£8,190	£8,395	£8,605	£41,091
Total Expenses	£5,307	£5,336	£5,362	£5,393	£5,425	£26,823
Profit Before Tax	£2,565	£2,694	£2,828	£3,002	£3,180	£14,268
Profit After Tax	£2,077	£2,182	£2,291	£2,431	£2,576	£11,557
Change In Property Value	£3,749	£6,435	£8,108	£8,594	£7,592	£34,478
Net Return	£5,826	£8,617	£10,399	£11,026	£10,168	£46,035
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	15%	22%	27%	29%	26%	120%